Flat EH6 2 beds 1 bath

Iona Street, Leith, Edinburgh EH6

Scotland, Scotland · EH6

Initial Investment

First Year

£73,350First Year

Profit From Rental Income

After 5 Years

£8,703

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£54,100

↗ 25%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,819	£14,164	£14,519	£14,882	£70,931
Total Expenses	£11,885	£11,958	£12,036	£12,115	£12,194	£60,187
Profit Before Tax	£1,663	£1,861	£2,129	£2,404	£2,688	£10,744
Profit After Tax	£1,347	£1,507	£1,724	£1,947	£2,177	£8,703
Change In Property Value	£6,450	£6,644	£11,405	£14,370	£15,232	£54,100
Net Return	£7,797	£8,151	£13,129	£16,317	£17,409	£62,803
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change